<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£26,244</td><td>£26,638</td><td>£27,304</td><td>£27,986</td><td>£28,826</td><td>£136,997</td></tr><tr><td>Total Expenses</td><td>£23,954</td><td>£24,005</td><td>£24,082</td><td>£24,161</td><td>£24,256</td><td>£120,457</td></tr><tr><td>Profit Before Tax</td><td>£2,290</td><td>£2,633</td><td>£3,222</td><td>£3,825</td><td>£4,570</td><td>£16,540</td></tr><tr><td>Profit After Tax      </td><td>£1,855</td><td>£2,133</td><td>£2,610</td><td>£3,098</td><td>£3,702</td><td>£13,397</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£54,195</td></tr><tr><td>Net Return</td><td>£1,860</td><td>£2,138</td><td>£13,110</td><td>£21,841</td><td>£28,643</td><td>£67,592</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>